Financials China Railway Signal & Communication Corporation Limited Shanghai S.E.

Equities

688009

CNE100003MP2

Electrical Components & Equipment

End-of-day quote Shanghai S.E. 03:30:00 13/05/2024 am IST 5-day change 1st Jan Change
5.96 CNY +2.76% Intraday chart for China Railway Signal & Communication Corporation Limited +3.65% +36.07%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 67,294 54,804 47,512 45,664 42,462 57,761 - -
Enterprise Value (EV) 1 45,548 34,767 27,733 28,238 25,320 57,761 57,761 57,761
P/E ratio 10.2 x 6.44 x 7.74 x 6.82 x 7.38 x 9.1 x 8.09 x 7.93 x
Yield 5.14% 9.14% 7.32% - 7.19% 5.71% 6.44% 6.5%
Capitalization / Revenue 1.62 x 1.37 x 1.24 x 1.14 x 1.15 x 1.5 x 1.42 x 1.32 x
EV / Revenue 1.62 x 1.37 x 1.24 x 1.14 x 1.15 x 1.5 x 1.42 x 1.32 x
EV / EBITDA 9.97 x 9.84 x 9.77 x 8.62 x 7.99 x 11.3 x 10.6 x 9.44 x
EV / FCF 26.4 x 37.6 x 25 x 32.4 x 30.8 x 21.4 x 11 x 16.1 x
FCF Yield 3.79% 2.66% 4% 3.08% 3.24% 4.67% 9.09% 6.23%
Price to Book 1 x 0.54 x 0.56 x - 0.53 x 0.7 x 0.67 x 0.65 x
Nbr of stocks (in thousands) 1,05,89,819 1,05,89,819 1,05,89,819 1,05,89,819 1,05,89,819 1,05,89,819 - -
Reference price 2 3.887 2.188 2.322 2.252 2.363 3.240 3.240 3.240
Announcement Date 28/02/20 25/02/21 27/02/22 27/02/23 25/02/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 41,646 40,124 38,358 40,203 37,002 38,621 41,862 43,621
EBITDA 1 6,752 5,571 4,862 5,296 5,316 5,130 5,985 6,121
EBIT 1 4,979 5,015 4,244 4,704 4,661 5,001 5,436 6,084
Operating Margin 11.96% 12.5% 11.07% 11.7% 12.6% 12.95% 12.99% 13.95%
Earnings before Tax (EBT) 1 5,027 5,036 4,274 4,743 4,690 5,026 5,669 6,108
Net income 1 3,816 3,819 3,275 3,634 3,477 3,771 4,093 4,597
Net margin 9.16% 9.52% 8.54% 9.04% 9.4% 9.76% 9.78% 10.54%
EPS 2 0.3800 0.3400 0.3000 0.3300 0.3200 0.3560 0.4006 0.4085
Free Cash Flow 1 2,551 1,456 1,899 1,408 1,377 2,697 5,251 3,596
FCF margin 6.13% 3.63% 4.95% 3.5% 3.72% 6.98% 12.54% 8.24%
FCF Conversion (EBITDA) 37.79% 26.13% 39.06% 26.59% 25.91% 52.57% 87.74% 58.75%
FCF Conversion (Net income) 66.86% 38.12% 58% 38.76% 39.61% 71.53% 128.28% 78.23%
Dividend per Share 2 0.2000 0.2000 0.1700 - 0.1700 0.1851 0.2085 0.2105
Announcement Date 28/02/20 25/02/21 27/02/22 27/02/23 25/02/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 S2
Net sales 1 21,135 14,621 25,504 17,865 13,024 20,494 6,941 11,442 18,383 8,561 13,258 38,381 7,491 9,142 16,633 7,994 20,421
EBITDA - - - - - - - - - - - - - - - - -
EBIT 1 - - - 2,347 1,063 - 882.4 1,777 2,660 841 1,204 2,044 935.9 1,546 - 1,050 -
Operating Margin - - - 13.14% 8.17% - 12.71% 15.53% 14.47% 9.82% 9.08% 5.33% 12.49% 16.91% - 13.13% -
Earnings before Tax (EBT) - - - - - - - - - - - - - - - - -
Net income - 1,775 - - - - - - - - - - - - - - -
Net margin - 12.14% - - - - - - - - - - - - - - -
EPS - 0.1600 - - - 0.1400 - - 0.1800 - - 0.1200 - - 0.1700 - -
Dividend per Share - - - - - - - - - - - - - - - - -
Announcement Date 28/02/20 28/08/20 25/02/21 25/08/21 27/02/22 27/02/22 28/04/22 30/08/22 30/08/22 28/10/22 27/02/23 27/02/23 28/04/23 24/08/23 24/08/23 27/10/23 25/02/24
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 21,746 20,037 19,779 17,426 17,142 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 2,551 1,456 1,899 1,408 1,377 2,697 5,251 3,596
ROE (net income / shareholders' equity) 12.8% 9.09% 7.57% 8.17% 7.54% 7.86% 8.38% 8.72%
ROA (Net income/ Total Assets) 4.31% 3.77% 3.06% 3.22% 2.95% 3.4% 3.67% 4.05%
Assets 1 88,595 1,01,409 1,07,120 1,12,856 1,17,899 1,10,900 1,11,637 1,13,499
Book Value Per Share 2 3.880 4.020 4.110 - 4.420 4.620 4.830 5.010
Cash Flow per Share 2 0.3500 0.2800 0.2500 - 0.1900 0.4700 0.4900 0.5100
Capex 1 820 1,552 870 674 679 633 746 725
Capex / Sales 1.97% 3.87% 2.27% 1.68% 1.84% 1.64% 1.78% 1.66%
Announcement Date 28/02/20 25/02/21 27/02/22 27/02/23 25/02/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
3.24 CNY
Average target price
3.583 CNY
Spread / Average Target
+10.59%
Consensus
  1. Stock Market
  2. Equities
  3. 3969 Stock
  4. 688009 Stock
  5. Financials China Railway Signal & Communication Corporation Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW